325 ISLAND WAY #101 (MLS: TB8551856) For Sale

325 ISLAND WAY #101, (Pinellas), Clearwater Beach Florida 33767

Currently Rented at $2,950.00 / month

Area: 1220

Property Info

  • MLS TB8551856
  • Unit No 101
  • Bedrooms 3
  • Bathrooms 2
  • Area (sqft) 1220
  • Living Area (sqft) 1220
  • Foundation Slab
  • Min Lease Slab
  • HOA Fees $965.51

Interior Features

  • Ceiling Fans(s)
  • PrimaryBedroom Upstairs
  • Solid Wood Cabinets
  • Thermostat
  • Vaulted Ceiling(s)
  • Window Treatments

Buy Price

$
$469,000.00

Rental Price

$
$2,950.00
  • Cap Rate
  • 3.8%
  • Gross Yield
  • 7.5%
  • Lease End Date
  • June 30, 2027
  • Rent Amount

  • $2,950.00

Cash Flow

Cap Rate3.8 Gross Yield7.5% Annual Rent$35,400.00 Property Taxes$6,020.47 Operating Expenses0
Year 1 Year 5 Year 10
Expected Rent $35,400.00 $2,950.00 / mo $177,000.00 $2,950.00 / mo $354,000.00 $2,950.00 / mo
Estimated Expenses $6,020.47 $30,102.35 $60,204.70
Net Cash Flow $29,379.53 $146,897.65 $293,795.30
HOA Fees $11,586.12 $57,930.60 $115,861.20

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.